Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FINN BENTZENS INVEST A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   1.0% 1.2% 1.2% 0.9% 1.2% 1.2% 6.8% 6.6%   Credit score (0-100)   89 83 82 86 83 81 11 12   Credit rating   A BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   513.6 219.2 241.6 628.2 301.1 233.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   36 0 0 0 0 0 0 0   Gross profit   263 251 463 537 608 433 0.0 0.0   EBITDA   263 251 463 537 608 433 0.0 0.0   EBIT   258 247 460 535 601 433 0.0 0.0   Pre-tax profit (PTP)   275.7 146.1 294.1 855.8 278.1 404.1 0.0 0.0   Net earnings   215.4 113.9 246.0 661.8 247.7 312.7 0.0 0.0   Pre-tax profit without non-rec. items   276 146 294 856 278 404 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   10,795 12,251 12,297 12,295 11,687 11,725 0.0 0.0   Shareholders equity total   7,712 7,773 7,965 8,571 8,819 9,075 8,516 8,516   Interest-bearing liabilities   7,025 7,811 7,619 6,927 6,322 6,075 0.0 0.0   Balance sheet total (assets)   15,685 16,553 16,671 16,866 16,683 16,723 8,516 8,516   Net Debt   2,596 3,895 3,605 2,715 1,689 1,488 -8,516 -8,516     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   36 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   263 251 463 537 608 433 0.0 0.0   Gross profit growth   75.8% -4.7% 84.2% 16.0% 13.2% -28.8% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,685 16,553 16,671 16,866 16,683 16,723 8,516 8,516   Balance sheet change%   17.1% 5.5% 0.7% 1.2% -1.1% 0.2% -49.1% 0.0%   Added value   258.2 247.2 459.7 534.6 600.9 432.9 0.0 0.0   Added value %   717.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,639 1,452 43 -4 -614 38 -11,725 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   731.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   717.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   98.0% 98.4% 99.4% 99.6% 98.9% 100.0% 0.0% 0.0%   Net Earnings %   598.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   612.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   765.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   3.5% 2.0% 3.3% 6.0% 4.9% 3.7% 0.0% 0.0%   ROI %   3.7% 2.1% 3.5% 6.4% 5.4% 4.1% 0.0% 0.0%   ROE %   2.8% 1.5% 3.1% 8.0% 2.8% 3.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   49.2% 47.0% 47.8% 50.8% 52.9% 54.3% 100.0% 100.0%   Relative indebtedness %   22,148.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   9,847.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   985.4% 1,550.5% 779.1% 505.7% 278.1% 343.8% 0.0% 0.0%   Gearing %   91.1% 100.5% 95.7% 80.8% 71.7% 66.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 2.3% 3.4% 2.0% 8.3% 3.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   3.1 2.8 2.6 3.6 3.1 3.2 0.0 0.0   Current Ratio   3.1 2.8 2.6 3.6 3.1 3.2 0.0 0.0   Cash and cash equivalent   4,428.3 3,916.5 4,014.1 4,211.9 4,632.4 4,587.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   12,526.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   119.1 147.4 212.6 441.2 965.5 951.8 0.0 0.0   Net working capital %   330.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 433 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 433 0 0   EBIT / employee   0 0 0 0 0 433 0 0   Net earnings / employee   0 0 0 0 0 313 0 0